China pharma holdings, inc. (CPHI)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Cash Flows from Operating Activities:
Net loss

-20,702

-10,750

-19,277

-9,182

-15,405

-39,550

-20,008

4,617

19,269

-

Net loss

-

-

-

-

-

-

-

-

-

23,414

Share-based compensation

-

-

-

-

-

-

-

141

-

345

Depreciation and amortization

2,928

3,258

3,291

3,078

3,598

1,785

1,612

1,462

-

1,505

Deferred revenue

-

-

-

-

-

-

0

-

-

-

Inventory write off

253

954

118

0

-

-

-

-

-

-

Derivative gain

-

-

-

-

-

-

-

-

-

1,588

Bad debt expense

3

604

1,393

1,086

10,147

31,352

-

-

-

505

Depreciation and amortization

-

-

-

-

-

-

-

-

1,174

-

Stock based compensation

-

-

-

-

-

-

-

-

196

-

Bad debt (benefit) expense

-

-

-

-

-

-

10,752

871

-

-

Deferred income taxes

-

-

-

-

60

77

-

-

-

-

Provision for obsolete inventory

-

-

-

-

1,941

-

-

-

-

-

Inventory obsolescence reserve

-

-

-

-

-

-1,055

6,121

1,769

-

-

Derivative gain.

-

-

-

-

-

-

-

-

-934

-

Bad debt expense (benefit).

-

-

-

-

-

-

-

-

108

-

Impairment of intangible assets

-

-

-

-

104

0

-

-

0

-

Deferred revenue

-

-

-

-

-

2,514

-

-

-

-

Changes in Advances to suppliers

-

-

-

-

-

-

-

-

-251

-

Deferred income taxes

-

68

122

308

-

-

1,061

-430

37

-

Impairment loss

17,015

6,479

14,183

3,962

-

-

-

-

-

-

Impairment of intangible assets.

-

-

-

-

-

-

-

593

0

-

Changes in assets and liabilities:
Trade accounts and other receivables

478

-99

-51

1,097

-2,511

-3,163

3,633

-1,098

-11,392

-

Advances to suppliers

0

449

-1,614

-380

-

-

-

-

-

-

Advances to suppliers

-

-

-

-

843

1,283

-2,625

1,014

-

-

Deferred income taxes

-

-

-

-

-

-

-

-

-

-123

Trade accounts receivable

-

-

-

-

-

-

-

-

-

-9,231

Advances to suppliers.

-

-

-

-

-

-

-

-

-

-3,367

Inventory

-1,999

-688

-1,718

-2,734

5,157

12,780

11,155

-4,702

-2,925

-5,530

Trade accounts payable

324

-16

-2,045

815

216

634

-1,183

-306

-1,928

-

Trade accounts payable

-

-

-

-

-

-

-

-

-

895

Accrued taxes payable

12

-147

18

72

34

0

-2,499

-683

591

785

Other payables and accrued expenses

378

437

420

377

548

37

356

246

758

74

Change in bankers' acceptance notes payable

-1,158

625

-

-

-

-

-

-

-

-

Other payables.

-

-

-

-

-

-

-

0

13

-30

Advances from customers

-12

-25

-274

265

-1,430

-139

218

145

518

132

Prepaid expenses

-45

-53

494

-94

45

-404

0

-

-

-

Net Cash Provided by Operating Activities

608

1,882

841

2,895

3,350

6,152

8,595

3,643

5,237

7,785

Cash Flows from Investing Activities:
Advances for purchases of intangible assets

-

-

-

-

-1,634

-2,295

-

-

-

-

Bankers acceptances redeemed for cash

-

-

-

-

423

0

-

-

-

-

Advances for purchases of intangible assets

-

-

-

-

-

-

-298

-

-

-

Advances for purchases of intangible assets.

-

-

-

-

-

-

-

-3,218

-

-

Advances for purchases of property and equipment

-

-

-

-

-

-

-

-1,612

-

-

Net investment in banker's acceptances

-

-

-

-

-

-

-

-

-82

0

Advances for payment of purchases of property and equipment.

-

-

-

-

-

-

-

-

0

-

Advances for payment of purchases of intangible assets.

-

-

-

-

-

-

-

-

-5,191

-

Net investment in banker's acceptances

-

-

-

-

-

-

-

-

-

0

Advances for purchases of property and equipment and intangible assets

-

-

-

-

-

-

-

-

-

-10,454

Purchases of property and equipment

136

51

136

193

-685

5,128

-18,794

-156

-352

-63

Net Cash Used in Investing Activities

-136

-51

-136

-193

-1,895

-7,424

-19,092

-4,987

-5,625

-10,518

Cash Flows from Financing Activities:
Payments of construction term loan

2,174

2,263

1,479

1,505

-

-

-

-

-

-

Payments of notes payable

-

-

-

-

-

-

-

-

-

-3,835

Advances from related party

691

287

-

-

-

-

-

-

595

227

Payments of construction term loan

-

-

-

-

0

605

12,322

0

-

-

Payments of short term debt

-

-

-

-4,516

0

-

-

-

-

-

Proceeds from issuance of notes payable

-

-

-

-

-

-

-

793

0

3,687

Payments of related party payables

-245

-

-

-

-

-

-

493

-

-

Proceeds from exercise of warrants

-

-

-

-

-

-

-

-

-

2,583

Net Cash Used in Financing Activities

-1,728

-1,976

-1,479

-6,021

0

605

12,322

1,286

595

2,663

Effect of Exchange Rate Changes on Cash

-19

-134

139

-263

-501

-31

137

36

151

126

Net (Decrease) Increase in Cash, Cash Equivalents and Restricted Cash

-1,275

-279

-

-

-

-

-

-

-

-

Cash, Cash Equivalents and Restricted Cash at Beginning of Period

2,460

2,740

-

-

-

-

-

-

-

-

Cash and Cash Equivalents

1,074

1,186

-

-

-

-

-

-

-

-

Restricted cash

109

1,273

-

-

-

-

-

-

-

-

Cash, Cash Equivalents and Restricted Cash at End of Period

1,184

2,460

-

-

-

-

-

-

-

-

Net (Decrease) Increase in Cash and Cash Equivalents

-

-

-635

-3,582

952

-697

1,963

-21

358

57

Cash and Cash Equivalents at Beginning of Period

-

-

-

-

5,295

5,993

4,029

4,050

-

-

Cash and Cash Equivalents at End of Period

-

-

-

-

6,248

5,295

5,993

4,029

-

-

Supplemental Cash Flow Information:
Cash paid for income taxes

-

-

-

0

-

-

-

-

-

-

Cash paid for interest

299

588

525

836

-

-

-

-

-

-

Cash paid for interest

-

-

-

-

1,151

1,230

569

298

248

168

Cash paid for income taxes

-

-

-

-

-

-

2,481

2,138

4,532

2,839

Supplemental Noncash Investing and Financing Activities:
Issuance of banker's acceptances

-

-

709

-

-

-

-

-

-

-

Accounts receivable collected with banker's acceptances

869

579

531

-

-

-

-

-

-

-

Inventory purchased with banker's acceptances

843

597

492

-

-

-

-

-

-

-

Right-of-use assets obtained in exchange for operating lease obligations

229

-

-

-

-

-

-

-

-

-

Accounts payable for purchases of property and equipment

-

-

-

-

171

46

144

151

143

-

Issuance of banker's acceptances

-

-

-

1,088

0

-

-

-

-

-

Accounts receivable collected with banker's acceptances

-

-

-

935

2,422

2,777

8,317

4,354

6,102

0

Inventory purchased with banker's acceptances

-

-

-

935

2,059

2,489

4,626

2,768

6,102

0

Advances for purchases of equipment paid with banker's acceptances

-

-

-

-

-

-

2,564

-

-

-

Purchases of property and equipment paid with banker's acceptances

-

-

-

-

-

-

-

1,540

-

-

Advances for purchases of property and equipment paid with banker's acceptances

-

-

-

-

-

-

-

-

0

-

Advances for purchases of intangibles paid with banker's acceptances

-

-

-

-

391

164

897

27

0

-

Accounts payable for purchases of property and equipment

-

-

-

-

-

-

-

-

-

100

Issuance of banker's acceptances

-

-

-

1,088

-

-

-

-

-

-

Accounts receivable collected with banker's acceptances

-

-

-

935

-

-

-

4,354

6,102

0

Inventory purchased with banker's acceptances

-

-

-

935

-

-

-

2,768

6,102

0